{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00653331","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00653331","name":"OBEC VÝRAVA","short_name":"VÝRAVA","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":571105},"amounts":{"revenue_approved":8436400,"revenue_adjusted":8531140.59,"revenue_actual":11416033.63,"expense_approved":13637734,"expense_adjusted":13637734,"expense_actual":11270883.89,"tax_revenue":10074324.46,"nontax_revenue":666049.73,"capital_revenue":0,"transfer_revenue":675659.44,"current_expense":6011281.83,"capital_expense":5259602.06,"budget_balance":145149.74,"cash_current":7259671.3,"cash_previous":7114521.56},"ratios":{"revenue_execution":1.3381603,"expense_execution":0.82644843,"balance_to_revenue":0.01271455,"cash_to_expense":0.64410843,"cash_yoy":0.0204019,"capital_expense_share":0.46665391,"transfer_revenue_share":0.05918513},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00653331/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00653331"},"seo":{"slug":"vyrava","path":"/cz/municipalities/vyrava/"},"population":{"value":449,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8436400,"expenditure_czk":13637734,"financing_czk":5201334,"balance_czk":-5201334},{"stage":"revised","revenue_czk":8531140.59,"expenditure_czk":13637734,"financing_czk":5106593.41,"balance_czk":-5106593.41},{"stage":"actual","revenue_czk":11416033.63,"expenditure_czk":11270883.89,"financing_czk":-145149.74,"balance_czk":145149.74}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["6121",7310000],["5169",1716000],["5023",950000],["5139",625337],["5021",547000],["5154",340000],["6371",300000],["5031",252000],["5137",200000],["6901",200000],["5171",185000],["5168",120000],["5032",110000],["5163",110000],["6122",110000],["5901",90000],["5156",75000],["5365",65000],["5194",45000],["5136",41500],["5364",36297],["5175",32000],["5167",23000],["5166",20000],["5229",20000],["6379",20000],["5162",15000],["5173",12000],["5172",10000],["5329",8500],["5179",6000],["5339",5500],["5029",5000],["5132",5000],["5133",5000],["5151",5000],["5161",5000],["5039",4000],["5362",4000],["5321",3000],["5038",1000],["5903",500],["5142",100]],"economic_expenditure_total_czk":13637734,"economic_financing":[["8115",5201334]],"economic_financing_total_czk":5201334,"economic_revenue":[["1211",3250000],["1121",1600000],["1111",1110000],["1511",1110000],["1345",340000],["1113",270000],["2111",163800],["2324",140000],["4112",104100],["1112",70000],["1122",65000],["2133",60000],["2139",56000],["1344",22000],["1381",20000],["2119",15000],["1341",14000],["1343",13000],["2131",6000],["2142",4000],["1334",2000],["1361",1500]],"economic_revenue_total_czk":8436400,"purpose_expenditure":[["3613",5643000],["6171",1482600],["6112",1241000],["2219",1150000],["3722",828000],["3745",710000],["3632",535000],["3727",520337],["2321",445000],["2212",270000],["3631",190000],["3399",165000],["5512",130000],["3412",80000],["6399",65000],["2341",60000],["3314",57000],["6115",22051],["6117",14246],["1031",10000],["1032",10000],["5213",5500],["3319",4000]],"purpose_expenditure_total_czk":13637734},"revised":{"economic_expenditure":[["6121",7310000],["5169",1716000],["5023",950000],["5139",625337],["5021",547000],["5154",340000],["6371",300000],["5031",252000],["5171",215000],["5137",200000],["6901",200000],["5168",120000],["5032",110000],["5163",110000],["6122",110000],["5156",75000],["5365",65000],["5901",57000],["5194",45000],["5136",41500],["5364",39297],["5175",32000],["5167",23000],["5166",20000],["6379",20000],["5162",15000],["5229",15000],["5173",12000],["5172",10000],["5329",8500],["5179",6000],["5339",5500],["5029",5000],["5132",5000],["5133",5000],["5151",5000],["5161",5000],["5222",5000],["5039",4000],["5362",4000],["5321",3000],["5038",1000],["5903",500],["5142",100]],"economic_expenditure_total_czk":13637734,"economic_financing":[["8115",5106593.41]],"economic_financing_total_czk":5106593.41,"economic_revenue":[["1211",3250000],["1121",1600000],["1111",1110000],["1511",1110000],["1345",340000],["1113",270000],["2111",163800],["2324",140000],["4112",104100],["1112",70000],["1122",65000],["2133",60000],["4122",60000],["2139",56000],["1386",25149.05],["1344",22000],["1381",20000],["2119",15000],["1341",14000],["1343",13000],["1387",8193.37],["2131",6000],["2142",4000],["1334",2000],["1361",1500],["1335",1398.17]],"economic_revenue_total_czk":8531140.59,"purpose_expenditure":[["3613",5643000],["6171",1449600],["6112",1241000],["2219",1150000],["3722",828000],["3745",710000],["3632",535000],["3727",520337],["2321",445000],["2212",270000],["3631",190000],["3399",185000],["5512",130000],["3412",80000],["6399",65000],["2341",60000],["3314",57000],["6402",39297],["3319",14000],["1031",10000],["1032",10000],["5213",5500]],"purpose_expenditure_total_czk":13637734},"actual":{"economic_expenditure":[["6121",4985778.3],["5169",1786641.64],["5023",941686],["5171",811364.61],["5139",656935.36],["5021",380931],["5154",284215.6],["5031",216119],["5213",120000],["6122",109454.18],["5163",100860],["6371",100000],["5168",99827.44],["5032",97635],["5137",69215],["6111",64369.58],["5194",62091.9],["5156",53936],["5164",45040.34],["5175",41691.75],["5364",39297],["5365",26360],["5136",25301.24],["5123",20856],["5222",20000],["5223",20000],["5909",14887],["5162",13903.74],["5167",11374.32],["5329",8740],["5179",7361],["5173",7290],["5339",5500],["5229",5000],["5151",4272],["5363",2750],["5122",2000],["5366",2000],["5161",1823],["5499",1680],["5362",839],["5132",609],["5019",519],["5038",300],["5142",252.89],["5039",176]],"economic_expenditure_total_czk":11270883.89,"economic_financing":[["8118",-5000000],["8115",4854850.26]],"economic_financing_total_czk":-145149.74,"economic_revenue":[["1211",4114283.63],["1121",2205430.37],["1111",1502559.66],["1511",1286150.89],["4116",362441.51],["1345",337633],["1113",291281.73],["2324",230246.43],["2111",153076],["2131",150283],["1112",143709.59],["4112",104100],["4122",100000],["1386",80338.14],["4216",76617.93],["2132",60000],["2139",42540.3],["4111",32500],["1387",31488.46],["1122",23310],["1344",22500],["1343",18108],["2329",14887],["1341",13650],["2119",11000],["2142",4017],["1361",1860],["1335",1398.17],["1381",622.82]],"economic_revenue_total_czk":11416033.63,"purpose_expenditure":[["3613",2491692.5],["2219",1810816.3],["3745",1266475.5],["6112",1214605],["6171",1091620.71],["3639",895042],["3727",586194.18],["3722",464500.36],["3723",263880.05],["2321",232553.56],["3632",192183.93],["3399",186614.05],["3631",125646.41],["5512",108625.4],["6320",98000],["3314",53695],["6402",41297],["6399",23310],["1039",21500],["4359",21416],["3429",20901],["6114",15708],["2212",14352],["2341",10500],["3721",6416.99],["2310",6285.95],["3412",4330],["6310",1954],["1031",504],["4351",264]],"purpose_expenditure_total_czk":11270883.89}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}